The Discounted Cash Flow (DCF) valuation of Warrior Met Coal Inc (HCC) is 104.47 USD. With the latest stock price at 61.59 USD, the upside of Warrior Met Coal Inc based on DCF is 69.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.0% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 86.11 - 135.52 | 104.47 |
| Upside | 39.8% - 120.0% | 69.6% |